0.512
Revenue¥B
0.910
0.932
0.972
0.968
0.993
0.996
1.000
1.043
1.069
1.102
0.548
2.11%
2.33%
78
29.00
Revenue growth%
16.15
16.47
15.99
18.54
19.70
18.65
16.02
14.25
11.89
11.18
9.74
14.25
16.08
17
25.10
Gross margin%
12.06
11.52
14.34
15.97
13.00
11.30
9.62
6.81
4.17
1.17
26.16
6.81
11.41
89
3.13
Operating margin%
27.07
25.88
28.73
28.52
25.72
28.54
26.20
23.39
23.77
21.61
11.95
23.77
26.04
48
2.37
Net margin%
3.17
2.70
3.74
6.11
5.48
4.84
3.65
5.49
2.99
5.76
24.46
4.84
4.29
94
10.24
P/E ratio (avg)x
27.19
29.88
32.54
36.05
40.64
44.37
41.91
41.77
40.63
42.89
6.410
41.91
40.64
92
36.66
EV/EBITx
12.07
12.58
13.53
13.32
14.68
17.30
18.27
20.90
21.91
22.52
28.01
20.90
15.99
19
9.70
FCF yield (avg)%
0.40
2.27
1.51
0.40
1.73
0.65
1.78
2.51
2.47
0.40
17.47
1.78
1.62
92
4.58
FCF margin%
10.02
8.52
8.62
10.47
10.34
9.94
9.30
10.10
13.01
13.52
17.12
10.10
10.06
18
1.452
FCF / Net incomex
1.230
1.249
1.234
1.212
1.240
1.205
1.196
1.365
1.357
1.364
0.876
1.357
1.237
68
5.71
ROIC%
4.09
6.57
6.73
5.07
6.75
9.26
7.97
9.73
12.33
10.76
12.81
9.73
7.36
60
2.56
Return on equity%
14.72
13.65
10.67
8.21
8.79
8.08
10.77
13.19
15.98
14.53
14.10
13.19
11.98
25
28.90
Return on assets%
13.12
14.69
16.00
16.63
16.24
18.21
15.24
13.60
11.55
13.26
20.96
13.60
14.97
37
1.42
EPS¥
1.40
1.44
1.57
1.77
1.98
2.32
2.72
3.21
3.41
4.10
1.57
15.66%
10.95%
—
25.12
EPS growth%
12.73
11.90
13.46
13.65
12.06
11.72
14.55
15.93
14.00
15.38
7.89
14.55
13.56
73
1.12
Bookvalue per sh¥
0.55
0.57
0.63
0.64
0.63
0.62
0.57
0.58
0.54
0.52
1.51
(3.62%)
(0.72%)
—
1.13
FCF per share¥
2.12
2.26
2.16
2.18
2.27
2.12
2.13
2.31
2.35
2.72
1.39
3.68%
2.96%
—
1.46
Dividend per sh¥
2.07
2.51
2.63
3.19
3.18
3.31
3.63
3.65
3.78
4.49
1.51
7.10%
9.85%
—
20.65
Div yield (avg)%
19.16
21.90
23.93
24.51
25.74
28.65
27.34
28.54
30.06
27.15
16.88
28.54
26.44
95
19.76
Payout ratio%
3.76
0.96
3.58
5.80
7.42
8.02
8.17
5.41
7.09
9.70
18.23
8.02
6.44
43
179.7
Shares (diluted)M
172.8
189.6
182.4
201.9
193.9
184.2
197.0
214.5
213.6
221.7
176.9
2.71%
3.49%
77
29.54
Buyback yield%
20.01
17.91
18.17
18.44
19.26
21.08
22.30
21.54
22.13
23.76
24.85
22.13
20.55
55
1.303
D/E ratiox
0.779
0.894
1.021
1.118
1.159
1.138
1.366
1.580
1.858
1.893
1.122
1.580
1.149
8
576.5
Enterprise value¥M
607.3
627.9
692.3
744.4
721.9
668.3
608.6
584.1
605.2
639.9
447.9
(2.39%)
0.86%
37
243.0
LT debt¥M
927.1
892.3
876.5
787.6
817.6
724.2
767.2
655.8
607.4
564.7
729.2
(7.13%)
(4.45%)
23
Revenue
¥1.102B
2.33%
1.00×
Cost of revenue
¥477.8M
2.00%
0.97×
Operating expenses
¥256.8M
3.15%
1.08×